[FPI] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 58.06%
YoY- 280.23%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 938,875 904,454 882,840 832,952 765,988 684,240 464,264 59.71%
PBT 124,734 117,965 112,024 106,368 69,474 68,794 36,378 126.87%
Tax -27,888 -26,444 -24,640 -24,340 -17,559 -15,868 -8,656 117.67%
NP 96,846 91,521 87,384 82,028 51,915 52,926 27,722 129.71%
-
NP to SH 96,898 91,572 87,420 82,068 51,923 52,925 27,710 129.85%
-
Tax Rate 22.36% 22.42% 22.00% 22.88% 25.27% 23.07% 23.79% -
Total Cost 842,029 812,933 795,456 750,924 714,073 631,313 436,542 54.76%
-
Net Worth 414,125 375,984 343,827 356,195 333,933 321,565 296,829 24.78%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 50,197 - - - 34,630 - - -
Div Payout % 51.80% - - - 66.70% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 414,125 375,984 343,827 356,195 333,933 321,565 296,829 24.78%
NOSH 252,883 247,358 247,358 247,358 247,358 247,358 247,358 1.47%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.32% 10.12% 9.90% 9.85% 6.78% 7.74% 5.97% -
ROE 23.40% 24.36% 25.43% 23.04% 15.55% 16.46% 9.34% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 374.08 365.65 356.91 336.74 309.67 276.62 187.69 58.17%
EPS 39.00 37.07 35.40 33.20 21.00 21.33 11.20 129.21%
DPS 20.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 1.65 1.52 1.39 1.44 1.35 1.30 1.20 23.58%
Adjusted Per Share Value based on latest NOSH - 247,358
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 363.82 350.48 342.10 322.77 296.82 265.14 179.90 59.71%
EPS 37.55 35.48 33.88 31.80 20.12 20.51 10.74 129.83%
DPS 19.45 0.00 0.00 0.00 13.42 0.00 0.00 -
NAPS 1.6047 1.4569 1.3323 1.3803 1.294 1.2461 1.1502 24.78%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.75 3.98 2.83 2.97 2.27 1.54 1.40 -
P/RPS 1.00 1.09 0.79 0.88 0.73 0.56 0.75 21.07%
P/EPS 9.71 10.75 8.01 8.95 10.81 7.20 12.50 -15.45%
EY 10.30 9.30 12.49 11.17 9.25 13.89 8.00 18.29%
DY 5.33 0.00 0.00 0.00 6.17 0.00 0.00 -
P/NAPS 2.27 2.62 2.04 2.06 1.68 1.18 1.17 55.37%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 18/11/21 19/08/21 28/05/21 25/02/21 19/11/20 13/08/20 -
Price 3.78 3.80 2.81 2.63 2.93 1.85 1.40 -
P/RPS 1.01 1.04 0.79 0.78 0.95 0.67 0.75 21.88%
P/EPS 9.79 10.26 7.95 7.93 13.96 8.65 12.50 -14.99%
EY 10.21 9.74 12.58 12.62 7.16 11.57 8.00 17.60%
DY 5.29 0.00 0.00 0.00 4.78 0.00 0.00 -
P/NAPS 2.29 2.50 2.02 1.83 2.17 1.42 1.17 56.27%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment